551.8
Revenue¥M
799.2
830.6
848.5
862.5
877.5
897.2
917.8
928.8
953.4
975.4
579.6
2.14%
2.08%
77
16.78
Revenue growth%
8.36
6.72
8.51
9.23
9.17
6.30
8.72
6.15
3.68
6.18
25.37
6.18
7.54
29
9.74
Gross margin%
18.56
18.73
15.96
14.60
15.17
12.93
10.20
7.77
5.13
6.72
14.16
7.77
13.77
71
26.41
Operating margin%
13.13
13.22
12.13
13.79
14.60
13.14
12.16
9.39
9.59
11.18
22.62
11.18
12.65
23
29.82
Net margin%
6.41
7.35
6.95
5.60
4.84
6.24
4.44
6.28
5.10
2.51
28.05
5.10
5.92
40
20.28
P/E ratio (avg)x
14.06
14.91
14.39
15.19
17.19
19.82
22.04
21.72
21.63
21.71
12.80
21.71
18.50
63
32.62
EV/EBITx
12.31
10.92
11.78
10.19
9.742
10.11
10.37
10.43
9.112
8.281
18.38
10.11
10.28
38
22.82
FCF yield (avg)%
20.74
19.58
21.83
21.43
20.90
20.67
18.50
15.73
15.92
18.50
22.70
18.50
20.12
94
28.56
FCF margin%
15.25
14.69
11.98
14.56
15.67
14.24
14.14
14.10
16.48
14.58
20.73
14.24
14.57
56
0.454
FCF / Net incomex
1.340
1.175
1.252
1.232
1.122
0.952
0.819
0.801
0.773
0.679
1.751
0.801
1.037
84
17.04
ROIC%
25.71
27.61
25.33
23.08
22.10
23.49
25.39
27.81
30.12
31.00
11.54
27.81
25.55
95
28.71
Return on equity%
9.58
7.48
6.95
5.38
7.49
8.56
5.58
4.70
3.61
1.79
26.87
4.70
6.26
71
17.13
Return on assets%
18.80
20.34
18.82
21.48
18.72
19.52
20.54
21.95
23.96
22.09
2.79
21.95
20.44
85
2.12
EPS¥
0.77
0.72
0.73
0.69
0.72
0.73
0.82
0.83
0.92
0.95
2.27
5.80%
3.68%
—
10.62
EPS growth%
16.42
16.82
16.29
16.02
18.55
19.01
18.44
17.99
18.49
16.15
14.21
18.44
17.41
25
2.12
Bookvalue per sh¥
0.40
0.41
0.42
0.42
0.42
0.44
0.42
0.46
0.43
0.41
2.17
(0.42%)
(0.75%)
—
0.68
FCF per share¥
2.16
2.26
2.09
2.23
2.03
2.11
1.97
1.94
1.80
1.58
0.55
(4.87%)
(2.88%)
—
1.49
Dividend per sh¥
1.29
1.36
1.50
1.43
1.56
1.60
1.65
1.77
1.81
1.74
0.41
2.28%
3.59%
—
4.98
Div yield (avg)%
18.01
17.34
18.51
15.80
13.14
15.82
13.06
10.37
10.57
12.20
5.99
12.20
14.47
39
15.56
Payout ratio%
36.76
38.44
39.15
41.73
42.04
41.22
43.80
43.78
45.25
44.81
27.70
43.80
41.89
82
213.4
Shares (diluted)M
344.9
378.2
448.0
495.6
480.3
512.4
589.3
630.9
729.0
866.8
218.3
12.54%
10.42%
53
2.47
Buyback yield%
9.77
8.62
7.10
6.55
3.94
3.24
2.46
4.40
2.86
4.51
8.03
3.24
4.46
83
1.341
D/E ratiox
1.768
1.754
1.855
1.789
2.012
2.230
2.239
2.184
2.124
2.196
0.307
2.196
2.068
95
1,009
Enterprise value¥M
518.0
524.5
464.9
446.9
414.2
412.7
433.5
453.6
441.2
473.3
341.1
2.70%
(0.24%)
65
0.070
LT debt¥B
1.062
1.009
1.018
1.060
0.929
0.810
0.884
0.940
0.986
0.930
0.154
0.01%
(2.21%)
66
Revenue
¥975.4M
2.08%
1.00×
Cost of revenue
¥682.8M
2.08%
1.00×
Operating expenses
¥122.3M
2.48%
1.04×
Goodwill & intangibles
15.06%
Spread over hurdle
(0.29%)